BNBCalc.com Investment Analysis Report of 15403 Thomas St, Glen Ellen, CA 95442, USA

4 bed • 2 bath • 12 guests • $900,000

BNB

Calc

Return Metrics

56.02% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

56.02%

Cap Rate

20.28%

Return on Investment

72.5%

Annual Revenue

$225,575

AirDNA projects $965/night at 64% occupancy ($225,574).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,584

Annual Expenses

$43,005

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,580

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$1,880

Management & Platform Fees

$564

Platform Fee (i.e. Airbnb)

$564

Property Manager Fee

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$42,715

Deductible property tax

$8,910

Est. Depreciation Value

$421,228

Profit on this property

$182,570

Your total deduction

$290,283

So, your new taxable income is your previous income minus your total deduction ($150,000 - $290,283)

-$140,283

Your old tax bill

$45,000

Your new tax bill

-$42,085

Estimated tax savings

$87,085

15403 Thomas St Glen Ellen, California, 95442-9731

4 bed • 2 bath • 12 guests • $900,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$225,575

Profit (Cash Flow)

$121,862

Cap Rate

20.3%

Annual Revenue

$225,575

AirDNA projects $965/night at 64% occupancy ($225,575)

Occupancy Rate

Avg Daily Rate

Return Metrics

56.02% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

56.02%

Cap Rate

20.28%

Return on Investment

72.5%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual Income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your estimated deduction will be...

Deductible mortgage interest

$42,715

Deductible property tax

$8,910

Your total deduction

$3,339

Your adjusted annual income

$150,000 - $3,339 = $146,661

Taxes on $146,661 (30%)

$43,998

Your old tax bill

$45,000

Your new tax bill

$43,998

Estimated tax savings

$1,002

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com